|
Real-time
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-07 | Poland - Factors to Watch August 7 | RE |
| 08-06 | LPP sees Q2 operating profit jumping more than 40% on strong sales | RE |
Company Valuation: LPP SA
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,435 | 18,765 | 28,885 | 30,548 | 36,468 | 39,070 | - | - |
| Change | - | -36.25% | 53.93% | 5.76% | 19.38% | 7.13% | - | - |
| Enterprise Value (EV) 1 | 29,054 | 23,057 | 32,565 | 34,607 | 42,591 | 46,997 | 47,517 | 47,524 |
| Change | - | -20.64% | 41.24% | 6.27% | 23.07% | 10.35% | 1.11% | 0.01% |
| P/E | 30.7x | 17.1x | 18x | 17.5x | 24.3x | 14.8x | 13.4x | 11.9x |
| PBR | 8.93x | 4.71x | 6.12x | 5.76x | 6.5x | 5.75x | 4.85x | 4.06x |
| PEG | - | 1.2x | 0.4x | 2.02x | -1.7x | 0.2x | 1.3x | 0.9x |
| Capitalization / Revenue | 2.1x | 1.18x | 1.66x | 1.51x | 1.58x | 1.47x | 1.27x | 1.13x |
| EV / Revenue | 2.07x | 1.45x | 1.87x | 1.71x | 1.84x | 1.76x | 1.54x | 1.37x |
| EV / EBITDA | 11.1x | 8.91x | 8.88x | 8.43x | 7.9x | 7.48x | 6.77x | 6.06x |
| EV / EBIT | 13.9x | 15.8x | 14.3x | 14.3x | 17.1x | 12.4x | 11.3x | 10.1x |
| EV / FCF | 17.3x | -43.1x | 10x | 15.7x | 28.3x | 29.5x | 19.9x | 15.1x |
| FCF Yield | 5.78% | -2.32% | 9.99% | 6.37% | 3.53% | 3.39% | 5.04% | 6.64% |
| Dividend per Share 2 | 450 | 350 | 430 | 610 | 660 | 920.1 | 973.7 | 1,175 |
| Rate of return | 2.83% | 3.46% | 2.76% | 3.71% | 3.36% | 4.38% | 4.63% | 5.59% |
| EPS 2 | 518.2 | 590.4 | 866.3 | 941.5 | 807 | 1,420 | 1,568 | 1,768 |
| Distribution rate | 86.8% | 59.3% | 49.6% | 64.8% | 81.8% | 64.8% | 62.1% | 66.5% |
| Net sales 1 | 14,030 | 15,927 | 17,406 | 20,194 | 23,109 | 26,655 | 30,822 | 34,679 |
| EBITDA 1 | 2,627 | 2,589 | 3,666 | 4,104 | 5,391 | 6,279 | 7,014 | 7,838 |
| EBIT 1 | 2,087 | 1,460 | 2,284 | 2,415 | 2,493 | 3,792 | 4,198 | 4,691 |
| Net income 1 | 953.5 | 1,095 | 1,607 | 1,747 | 1,500 | 2,620 | 2,934 | 3,304 |
| Net Debt 1 | -381 | 4,292 | 3,680 | 4,059 | 6,123 | 7,927 | 8,447 | 8,454 |
| Reference price 2 | 15,890.00 | 10,120.00 | 15,570.00 | 16,460.00 | 19,650.00 | 21,020.00 | 21,020.00 | 21,020.00 |
| Nbr of stocks (in thousands) | 1,852 | 1,854 | 1,855 | 1,856 | 1,856 | 1,859 | - | - |
| Announcement Date | 4/20/22 | 4/26/23 | 3/26/24 | 4/2/25 | 3/26/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.88x | 3.99x | 14.11x | 3.44% | 206B | |
| 46.02x | 5.7x | 23.66x | 0.81% | 144B | |
| 30.08x | 2.86x | 19.14x | 0.76% | 75.83B | |
| 48.17x | 2.73x | 10.5x | 1.33% | 36.3B | |
| 22.24x | 1.48x | 8.4x | 4.23% | 30.09B | |
| 16.71x | 3.15x | 12.07x | 1.43% | 26.37B | |
| 18.58x | 2.58x | 11.56x | 1.92% | 23.16B | |
| 29.1x | 1.7x | 14.32x | -.--% | 20.96B | |
| 15.01x | 1.78x | 7.57x | 4.32% | 10.46B | |
| Average | 27.98x | 2.89x | 13.48x | 2.03% | 63.68B | |
| Weighted average by Cap. | 31.93x | 3.84x | 16.34x | 2.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LPP Stock
- LPGDF Stock
- Valuation LPP SA
Select your edition
All financial news and data tailored to specific country editions
